Valuation KeePer Technical Laboratory Co., Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
3,535.00 ^JPY	+4.90%		+7.45%	+0.43%

08-25	KeePer Technical Laboratory Co., Ltd. Announces Retirement of Toshiyuki Kaku as Director, President and Co-Coo, Effective September 28, 2026	CI
08-14	KeePer Technical Laboratory Co., Ltd. Provides Dividend Guidance for the Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	79,113	96,300	133,128	111,896	96,884	96,474	-	-
Change	-	21.72%	38.24%	-15.95%	-13.42%	-0.42%	-	-
Enterprise Value (EV) ¹	78,259	94,118	129,715	107,165	94,461	60,789	80,766	77,926
Change	-	20.26%	37.82%	-17.38%	-11.86%	-35.65%	-3.45%	-3.52%
P/E	38.3x	31.1x	33.6x	25.3x	19.8x	7.54x	15.6x	14.9x
PBR	14.2x	12x	11.9x	7.73x	5.37x	2.95x	3.36x	2.95x
PEG	-	0.6x	1.2x	2.2x	1.9x	0x	-0.5x	3.35x
Capitalization / Revenue	6.7x	6.71x	7.81x	5.44x	4.2x	2.86x	3.26x	3.13x
EV / Revenue	6.63x	6.56x	7.61x	5.21x	4.09x	2.34x	2.73x	2.53x
EV / EBITDA	23.7x	20.4x	-	16.4x	12.3x	7.96x	8.73x	8.03x
EV / EBIT	25.9x	21.8x	23.7x	17.6x	13.3x	8.79x	8.97x	8.03x
EV / FCF	33.2x	50.3x	59.7x	38.5x	49x	4.56x	17.5x	16.8x
FCF Yield	3.01%	1.99%	1.67%	2.6%	2.04%	21.9%	5.7%	5.96%
Dividend per Share ²	20	31	43	50	60	100	100	83
Rate of return	0.69%	0.88%	0.88%	1.22%	1.69%	3.68%	2.83%	2.35%
EPS ²	75.65	113.4	145.1	162	179.1	360.2	227.2	237.3
Distribution rate	26.4%	27.3%	29.6%	30.9%	33.5%	27.8%	44%	35%
Net sales ¹	11,801	14,358	17,042	20,574	23,093	25,959	29,600	30,850
EBITDA ¹	3,302	4,615	-	6,548	7,657	7,634	9,251	9,702
EBIT ¹	3,021	4,326	5,475	6,101	7,099	6,914	9,000	9,700
Net income ¹	2,133	3,093	3,957	4,421	4,889	9,830	6,200	6,475
Net Debt ¹	-853.9	-2,182	-3,413	-4,731	-2,423	-13,334	-15,708	-18,548
Reference price ²	2,900.00	3,530.00	4,880.00	4,100.00	3,550.00	3,535.00	3,535.00	3,535.00
Nbr of stocks (in thousands)	27,280	27,280	27,280	27,292	27,291	27,291	-	-
Announcement Date	8/10/21	8/10/22	8/10/23	8/9/24	8/15/25	8/14/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KEEPER TECHNICAL LABORATORY CO., LTD.	10.52x	3.26x	10.85x	2.83%	618M
SERVICE CORPORATION INTERNATIONAL	19.65x	3.63x	11.87x	1.71%	11.2B
FRONTDOOR, INC.	20.32x	2.88x	10.69x	-	5.69B
VESTIS CORPORATION	83.48x	1.1x	9.35x	-	1.75B
LITALICO INC.	17.56x	-	-	0.82%	401M
IBJ, INC.	13.91x	-	-	2.03%	227M
WW INTERNATIONAL, INC.	-5.16x	0.72x	4.23x	-.--%	180M
Average	22.90x	2.32x	9.40x	1.48%	2.87B
Weighted average by Cap.	24.80x	3.14x	11.19x	1.71%